Rental Property Investment Analysis
Investment metrics for 3632 Johnny Cake Ln, Charlotte, NC 28226
zillow
Single Family Residence
📍 3632 Johnny Cake Ln, Charlotte, NC 28226
$1,175,000
🛏 4 bed
🚿 4 bath
📐 3,037 sqft
18
/ 100
Deal Score
F
High Risk Investment
Grade F · 18/100
Monthly Cash Flow
$-880
After all expenses
Cap Rate
5.33%
Below 6% threshold
Monthly Rent
$7,645/mo
Estimated
Total Expenses
$8,525/mo
All-in monthly
Cash-on-Cash
-3.91%
Low return
Annual Cash Flow
$-10,565
Per year
Break-Even Analysis
Break-Even Rent
$8,525 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸Established residential pockets offer strong appeal for families prioritizing school district quality and quiet suburban neighborhood environments.
- ▸Major transportation arteries provide efficient access to regional employment hubs, enhancing the appeal for consistent professional tenant demand.
- ▸Proximity to high-density retail and service corridors ensures residents maintain convenient access to essential amenities and local daily requirements.
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (18/100) with a negative cash flow of $-880/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This Single Family Residence at 3632 Johnny Cake Ln, Charlotte, NC 28226 is listed at $1,175,000 with 4 bed / 4 bath and 3,037 sq ft.
The estimated monthly rent is $7,645, generating a negative monthly cash flow of $-880 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 5.33% and the cash-on-cash return is -3.91%. This deal received a score of 18/100 (Grade F: High Risk Investment).
More analyzed properties in Charlotte
Run a BRRRR Analysis
BRRRR Deal Calculator
Pre-filled using this property's analysis. Adjust rehab and financing assumptions to estimate BRRRR returns.
Property Data
Rehab & Refinance Inputs
$
$
$
%
$
$
%
%
Share This Deal
Analyze Another Property
Paste any Zillow, Redfin, or Realtor listing to instantly see:
• Deal Score • Cash Flow • Cap Rate • Investment Risk